|
Delayed
Sao Paulo
16:03:00 18/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 162.17 BRL | -0.21% |
|
0.00% | +9.54% |
| 09-18 | Wall Street's Relief Has Limits |  |
| 09-18 | Analyst recommendations: Coca-Cola, Crown Holdings, Netflix, Tyson Foods, Dell… | |
Company Valuation: Ball Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,181 | 16,054 | 18,136 | 16,452 | 14,195 | 14,995 | - | - |
| Change | - | -48.51% | 12.97% | -9.28% | -13.72% | 5.64% | - | - |
| Enterprise Value (EV) 1 | 38,355 | 24,454 | 26,010 | 21,240 | 19,995 | 20,696 | 20,435 | 20,088 |
| Change | - | -36.24% | 6.36% | -18.34% | -5.86% | 3.5% | -1.26% | -1.69% |
| P/E | 36.3x | 22.7x | 25.8x | 4.24x | 16.1x | 16.2x | 13.8x | 12.2x |
| PBR | 8.52x | 4.64x | 4.82x | 2.72x | 2.7x | 2.63x | 2.42x | 2.17x |
| PEG | - | -1.5x | -29.03x | 0x | -0.2x | 2.61x | 0.8x | 0.9x |
| Capitalization / Revenue | 2.26x | 1.05x | 1.29x | 1.39x | 1.08x | 1x | 0.96x | 0.94x |
| EV / Revenue | 2.78x | 1.59x | 1.85x | 1.8x | 1.52x | 1.39x | 1.31x | 1.26x |
| EV / EBITDA | 18x | 12.5x | 12.3x | 10.9x | 9.8x | 9.59x | 8.96x | 8.33x |
| EV / EBIT | 24.2x | 17.2x | 16.7x | 14.4x | 12.9x | 12.6x | 11.6x | 10.6x |
| EV / FCF | 1,128x | -18.1x | 31.8x | -57.6x | 25.4x | 20.9x | 18.9x | 17x |
| FCF Yield | 0.09% | -5.52% | 3.14% | -1.74% | 3.94% | 4.79% | 5.28% | 5.88% |
| Dividend per Share 2 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7996 | 0.8348 | 0.9 |
| Rate of return | 0.73% | 1.56% | 1.39% | 1.45% | 1.51% | 1.41% | 1.47% | 1.59% |
| EPS 2 | 2.65 | 2.25 | 2.23 | 13 | 3.3 | 3.505 | 4.098 | 4.627 |
| Distribution rate | 26.4% | 35.6% | 35.9% | 6.15% | 24.2% | 22.8% | 20.4% | 19.5% |
| Net sales 1 | 13,811 | 15,349 | 14,029 | 11,795 | 13,161 | 14,925 | 15,548 | 15,924 |
| EBITDA 1 | 2,133 | 1,957 | 2,112 | 1,944 | 2,041 | 2,158 | 2,281 | 2,412 |
| EBIT 1 | 1,585 | 1,420 | 1,561 | 1,472 | 1,554 | 1,646 | 1,768 | 1,889 |
| Net income 1 | 878 | 719 | 707 | 4,008 | 912 | 926.6 | 1,046 | 1,154 |
| Net Debt 1 | 7,174 | 8,400 | 7,874 | 4,788 | 5,800 | 5,700 | 5,439 | 5,093 |
| Reference price 2 | 96.27 | 51.14 | 57.52 | 55.13 | 52.97 | 56.65 | 56.65 | 56.65 |
| Nbr of stocks (in thousands) | 323,894 | 313,920 | 315,301 | 298,426 | 267,987 | 264,703 | - | - |
| Announcement Date | 1/27/22 A | 2/2/23 A | 2/1/24 A | 2/4/25 A | 2/3/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.67x | 1.34x | 8.16x | 6.16% | 19.61B | |
| 17.93x | 2.88x | 8.11x | 3.43% | 17.74B | |
| 16.16x | 1.39x | 9.59x | 1.41% | 15B | |
| 17.94x | 1.75x | 10.69x | 2.32% | 12.94B | |
| 14.31x | 1.21x | 7.88x | 1.32% | 11.43B | |
| 18.32x | 2.18x | 10.36x | 1.53% | 11.36B | |
| 30.51x | 1.13x | 8.4x | 2.68% | 9.14B | |
| 23.12x | 2.06x | 9.92x | 1.58% | 7.84B | |
| Average | 19.00x | 1.74x | 9.14x | 2.55% | 13.13B | |
| Weighted average by Cap. | 18.02x | 1.77x | 9.03x | 2.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BALL Stock
- B1LL34 Stock
- Valuation Ball Corporation
Select your edition
All financial news and data tailored to specific country editions
